Cigna Corporation (CI)
Growth
Revenue 5Y27.12%
Revenue 3Y37.84%
EPS 5Y16.77%
EPS 3Y14.08%
Dividend 5Y-
Dividend 3Y-
Capital Efficiency
ROIC-
ROE14.37%
ROA4.59%
ROTA5.94%
Capital Structure
Market Cap96.13B
EV120.63B
Cash7.08B
Current Ratio-
Debt/Equity0.69
Net Debt/EBITDA1.97
CI
Income Statement
Select a metric from the list below to chart it
Dec '85
Dec '92
Dec '99
Dec '06
Dec '13
Dec '20
| Income Statement | Dec '13 | Dec '14 | Dec '15 | Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 32,380.0 | 34,914.0 | 37,876.0 | 39,668.0 | 41,616.0 | 48,569.0 | 153,743.0 | 160,577.0 | 174,272.0 | 180,038.0 | |
| Revenue % Chg. | 11.2% | 7.8% | 8.5% | 4.7% | 4.9% | 16.7% | 216.5% | 4.4% | 8.5% | 5.7% | |
| Selling, General, & Admin Expenses | - | - | - | - | 9,831.0 | 11,934.0 | 14,053.0 | 14,072.0 | 13,030.0 | 13,365.0 | |
| Selling, General, & Admin Expenses % Chg. | - | - | - | - | - | 21.4% | 17.8% | 0.1% | -7.4% | 0.2% | |
| Other Expenses | 30,204.0 | 31,610.0 | 34,549.0 | 36,750.0 | 28,033.0 | 32,556.0 | 131,436.0 | - | - | - | |
| Other Expenses % Chg. | 13.4% | 4.7% | 9.3% | 6.4% | -23.7% | 16.1% | 303.7% | - | - | - | |
| Operating Income | 2,176.0 | - | - | - | - | - | - | - | - | - | |
| Operating Income Margin | 6.7% | - | - | - | - | - | - | - | - | - | |
| Total Other Income/Expenses Net | - | 2,239.0 | 2,536.0 | 2,966.0 | 2,979.0 | 5,479.0 | 103,099.0 | 107,769.0 | -1,153.0 | 56,440.0 | |
| Total Other Income/Expenses Net % Chg. | - | - | 13.3% | 17.0% | 0.4% | 83.9% | 1781.7% | 4.5% | - | 106.2% | |
| Income Before Tax | 2,176.0 | 3,304.0 | 3,327.0 | 2,979.0 | 3,606.0 | 3,581.0 | 6,570.0 | 10,868.0 | 6,782.0 | 8,337.0 | |
| Income Before Tax % Chg. | -12.2% | 51.8% | 0.7% | -10.5% | 21.0% | -0.7% | 83.5% | 65.4% | -37.6% | -23.1% | |
| Income Before Tax Margin | 6.7% | 9.5% | 8.8% | 7.5% | 8.7% | 7.4% | 4.3% | 6.8% | 3.9% | 4.6% | |
| Income Before Tax Margin % Chg. | -21.0% | 40.8% | -7.2% | -14.5% | 15.4% | -14.9% | -42.0% | 58.4% | -42.5% | -27.3% | |
| Income Tax Expense | 698.0 | 1,210.0 | 1,250.0 | 1,136.0 | 1,374.0 | 935.0 | 1,450.0 | 2,379.0 | 1,367.0 | 1,656.0 | |
| Income Tax Expense % Chg. | -18.2% | 73.4% | 3.3% | -9.1% | 21.0% | -32.0% | 55.1% | 64.1% | -42.5% | -31.7% | |
| Net Income | 1,476.0 | 2,102.0 | 2,094.0 | 1,867.0 | 2,237.0 | 2,637.0 | 5,104.0 | 8,458.0 | 5,365.0 | 6,615.0 | |
| Net Income % Chg. | -9.1% | 42.4% | -0.4% | -10.8% | 19.8% | 17.9% | 93.6% | 65.7% | -36.6% | -21.1% | |
| Net Income Margin | 4.6% | 6.0% | 5.5% | 4.7% | 5.4% | 5.4% | 3.3% | 5.3% | 3.1% | 3.7% | |
| Net Income Margin % Chg. | -18.2% | 32.1% | -8.2% | -14.9% | 14.2% | 1.0% | -38.9% | 58.7% | -41.6% | -25.3% | |
| Weighted Avg. Shares Out | 279.3 | 263.9 | 256.1 | 255.4 | 244.0 | 246.7 | 375.9 | 365.0 | 338.0 | 318.2 | |
| Weighted Avg. Shares Out % Chg. | -1.9% | -5.5% | -2.9% | -0.3% | -4.5% | 1.1% | 52.4% | -2.9% | -7.4% | -7.3% | |
| EPS | 5.3 | 8.0 | 8.2 | 7.3 | 9.2 | 10.7 | 13.6 | 23.2 | 15.9 | 21.2 | |
| EPS % Chg. | -7.4% | 50.9% | 2.5% | -10.5% | 25.4% | 16.6% | 27.0% | 70.6% | -31.5% | -13.2% | |
| Weighted Avg. Shares Out Dil | 284.7 | 268.6 | 260.6 | 259.6 | 244.0 | 250.2 | 379.8 | 365.0 | 338.0 | 320.4 | |
| Weighted Avg. Shares Out Dil % Chg. | -1.7% | -5.6% | -3.0% | -0.4% | -6.0% | 2.6% | 51.8% | -3.9% | -7.4% | -6.8% | |
| EPS Diluted | 5.2 | 7.8 | 8.0 | 7.2 | 9.2 | 10.5 | 13.4 | 23.0 | 15.7 | 21.0 | |
| EPS Diluted % Chg. | -7.7% | 51.2% | 2.7% | -10.6% | 27.5% | 14.9% | 27.5% | 70.8% | -31.5% | -13.6% | |
| Interest Expense | 264.0 | - | - | - | 252.0 | 498.0 | 1,682.0 | 1,438.0 | 1,208.0 | 1,197.0 | |
| Interest Expense % Chg. | - | - | - | - | - | 97.6% | 237.8% | -14.5% | -16.0% | -4.4% | |
| EBIT | 1,912.0 | 3,304.0 | 3,327.0 | 2,979.0 | 3,354.0 | 3,083.0 | 4,888.0 | 9,430.0 | 5,574.0 | 7,140.0 | |
| EBIT % Chg. | -22.8% | 72.8% | 0.7% | -10.5% | 12.6% | -8.1% | 58.5% | 92.9% | -40.9% | -25.6% | |
| EBIT Margin | 5.9% | 9.5% | 8.8% | 7.5% | 8.1% | 6.3% | 3.2% | 5.9% | 3.2% | 4.0% | |
| EBIT Margin % Chg. | -30.6% | 60.3% | -7.2% | -14.5% | 7.3% | -21.2% | -49.9% | 84.7% | -45.5% | -29.6% | |
| Depreciation & Amortization | 597.0 | 588.0 | 585.0 | 610.0 | 566.0 | 695.0 | 3,651.0 | 2,802.0 | 2,923.0 | 2,945.0 | |
| Depreciation & Amortization % Chg. | 6.6% | -1.5% | -0.5% | 4.3% | -7.2% | 22.8% | 425.3% | -23.3% | 4.3% | 1.8% | |
| EBITDA | 2,509.0 | 3,892.0 | 3,912.0 | 3,589.0 | 3,920.0 | 3,778.0 | 8,539.0 | 12,232.0 | 8,497.0 | 10,085.0 | |
| EBITDA % Chg. | -17.4% | 55.1% | 0.5% | -8.3% | 9.2% | -3.6% | 126.0% | 43.2% | -30.5% | -19.2% | |
| EBITDA Margin | 7.7% | 11.1% | 10.3% | 9.0% | 9.4% | 7.8% | 5.6% | 7.6% | 4.9% | 5.6% | |
| EBITDA Margin % Chg. | -25.7% | 43.9% | -7.3% | -12.4% | 4.1% | -17.4% | -28.6% | 37.2% | -36.0% | -23.6% |